[APEX] QoQ Quarter Result on 2011-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 12,891 11,130 12,532 13,172 14,535 13,618 11,742 6.42% QoQ % 15.82% -11.19% -4.86% -9.38% 6.73% 15.98% - Horiz. % 109.79% 94.79% 106.73% 112.18% 123.79% 115.98% 100.00%
PBT 5,234 4,223 6,359 5,680 7,242 3,834 6,396 -12.50% QoQ % 23.94% -33.59% 11.95% -21.57% 88.89% -40.06% - Horiz. % 81.83% 66.03% 99.42% 88.81% 113.23% 59.94% 100.00%
Tax -1,278 -1,091 -934 -1,269 -1,854 -1,218 -558 73.66% QoQ % -17.14% -16.81% 26.40% 31.55% -52.22% -118.28% - Horiz. % 229.03% 195.52% 167.38% 227.42% 332.26% 218.28% 100.00%
NP 3,956 3,132 5,425 4,411 5,388 2,616 5,838 -22.83% QoQ % 26.31% -42.27% 22.99% -18.13% 105.96% -55.19% - Horiz. % 67.76% 53.65% 92.93% 75.56% 92.29% 44.81% 100.00%
NP to SH 3,956 3,132 5,425 4,411 5,388 2,616 5,838 -22.83% QoQ % 26.31% -42.27% 22.99% -18.13% 105.96% -55.19% - Horiz. % 67.76% 53.65% 92.93% 75.56% 92.29% 44.81% 100.00%
Tax Rate 24.42 % 25.83 % 14.69 % 22.34 % 25.60 % 31.77 % 8.72 % 98.55% QoQ % -5.46% 75.83% -34.24% -12.73% -19.42% 264.33% - Horiz. % 280.05% 296.22% 168.46% 256.19% 293.58% 364.33% 100.00%
Total Cost 8,935 7,998 7,107 8,761 9,147 11,002 5,904 31.78% QoQ % 11.72% 12.54% -18.88% -4.22% -16.86% 86.35% - Horiz. % 151.34% 135.47% 120.38% 148.39% 154.93% 186.35% 100.00%
Net Worth 295,680 288,635 280,462 294,753 292,195 296,781 291,899 0.86% QoQ % 2.44% 2.91% -4.85% 0.88% -1.55% 1.67% - Horiz. % 101.30% 98.88% 96.08% 100.98% 100.10% 101.67% 100.00%
Dividend 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 8,188 - - - 6,226 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 131.51% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 261.44 % - % - % - % 238.00 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 109.85% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 295,680 288,635 280,462 294,753 292,195 296,781 291,899 0.86% QoQ % 2.44% 2.91% -4.85% 0.88% -1.55% 1.67% - Horiz. % 101.30% 98.88% 96.08% 100.98% 100.10% 101.67% 100.00%
NOSH 203,917 204,705 204,716 206,121 207,230 207,539 207,021 -1.00% QoQ % -0.39% -0.01% -0.68% -0.54% -0.15% 0.25% - Horiz. % 98.50% 98.88% 98.89% 99.57% 100.10% 100.25% 100.00%
Ratio Analysis 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 30.69 % 28.14 % 43.29 % 33.49 % 37.07 % 19.21 % 49.72 % -27.48% QoQ % 9.06% -35.00% 29.26% -9.66% 92.97% -61.36% - Horiz. % 61.73% 56.60% 87.07% 67.36% 74.56% 38.64% 100.00%
ROE 1.34 % 1.09 % 1.93 % 1.50 % 1.84 % 0.88 % 2.00 % -23.41% QoQ % 22.94% -43.52% 28.67% -18.48% 109.09% -56.00% - Horiz. % 67.00% 54.50% 96.50% 75.00% 92.00% 44.00% 100.00%
Per Share 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.32 5.44 6.12 6.39 7.01 6.56 5.67 7.50% QoQ % 16.18% -11.11% -4.23% -8.84% 6.86% 15.70% - Horiz. % 111.46% 95.94% 107.94% 112.70% 123.63% 115.70% 100.00%
EPS 1.94 1.53 2.65 2.14 2.60 1.26 2.82 -22.05% QoQ % 26.80% -42.26% 23.83% -17.69% 106.35% -55.32% - Horiz. % 68.79% 54.26% 93.97% 75.89% 92.20% 44.68% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4500 1.4100 1.3700 1.4300 1.4100 1.4300 1.4100 1.88% QoQ % 2.84% 2.92% -4.20% 1.42% -1.40% 1.42% - Horiz. % 102.84% 100.00% 97.16% 101.42% 100.00% 101.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.04 5.21 5.87 6.17 6.81 6.38 5.50 6.44% QoQ % 15.93% -11.24% -4.86% -9.40% 6.74% 16.00% - Horiz. % 109.82% 94.73% 106.73% 112.18% 123.82% 116.00% 100.00%
EPS 1.85 1.47 2.54 2.07 2.52 1.22 2.73 -22.83% QoQ % 25.85% -42.13% 22.71% -17.86% 106.56% -55.31% - Horiz. % 67.77% 53.85% 93.04% 75.82% 92.31% 44.69% 100.00%
DPS 0.00 3.83 0.00 0.00 0.00 2.92 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 131.16% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3845 1.3515 1.3133 1.3802 1.3682 1.3897 1.3668 0.86% QoQ % 2.44% 2.91% -4.85% 0.88% -1.55% 1.68% - Horiz. % 101.30% 98.88% 96.09% 100.98% 100.10% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.8400 0.8400 0.7500 0.8600 0.8000 0.7700 0.6800 -
P/RPS 13.29 15.45 12.25 13.46 11.41 11.73 11.99 7.10% QoQ % -13.98% 26.12% -8.99% 17.97% -2.73% -2.17% - Horiz. % 110.84% 128.86% 102.17% 112.26% 95.16% 97.83% 100.00%
P/EPS 43.30 54.90 28.30 40.19 30.77 61.09 24.11 47.70% QoQ % -21.13% 93.99% -29.58% 30.61% -49.63% 153.38% - Horiz. % 179.59% 227.71% 117.38% 166.69% 127.62% 253.38% 100.00%
EY 2.31 1.82 3.53 2.49 3.25 1.64 4.15 -32.31% QoQ % 26.92% -48.44% 41.77% -23.38% 98.17% -60.48% - Horiz. % 55.66% 43.86% 85.06% 60.00% 78.31% 39.52% 100.00%
DY 0.00 4.76 0.00 0.00 0.00 3.90 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 122.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.60 0.55 0.60 0.57 0.54 0.48 13.43% QoQ % -3.33% 9.09% -8.33% 5.26% 5.56% 12.50% - Horiz. % 120.83% 125.00% 114.58% 125.00% 118.75% 112.50% 100.00%
Price Multiplier on Announcement Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 24/02/11 23/11/10 -
Price 0.8000 0.8000 0.8100 0.7700 0.8300 0.7700 0.7500 -
P/RPS 12.65 14.71 13.23 12.05 11.83 11.73 13.22 -2.89% QoQ % -14.00% 11.19% 9.79% 1.86% 0.85% -11.27% - Horiz. % 95.69% 111.27% 100.08% 91.15% 89.49% 88.73% 100.00%
P/EPS 41.24 52.29 30.57 35.98 31.92 61.09 26.60 33.92% QoQ % -21.13% 71.05% -15.04% 12.72% -47.75% 129.66% - Horiz. % 155.04% 196.58% 114.92% 135.26% 120.00% 229.66% 100.00%
EY 2.43 1.91 3.27 2.78 3.13 1.64 3.76 -25.23% QoQ % 27.23% -41.59% 17.63% -11.18% 90.85% -56.38% - Horiz. % 64.63% 50.80% 86.97% 73.94% 83.24% 43.62% 100.00%
DY 0.00 5.00 0.00 0.00 0.00 3.90 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 128.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.55 0.57 0.59 0.54 0.59 0.54 0.53 2.50% QoQ % -3.51% -3.39% 9.26% -8.47% 9.26% 1.89% - Horiz. % 103.77% 107.55% 111.32% 101.89% 111.32% 101.89% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AEHB-0611.xls 
